| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | -2.79M | -183.70K | 386.10K | 341.20K | 278.50K | |||
| Depreciation Amortization | 209.20K | 201.10K | 174.20K | 163.40K | 158.30K | |||
| Income Taxes - Deferred | -38.30K | 12.00K | 27.30K | 0.00 | -150.70K | |||
| Change In Working Capital | -854.30K | -49.70K | 160.40K | 41.70K | 91.20K | |||
| Interest Paid | 10.10K | 25.60K | 30.40K | 36.20K | 19.50K | |||
| Other non cash items | N/A | 110.00K | 100.00K | N/A | N/A | |||
| OPERATING CASH FLOW | -1.56M | 89.70K | 848.00K | 546.30K | 377.30K | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -843.80K | -126.70K | -251.40K | -207.60K | -46.60K | |||
| Other Investing Activity | N/A | -6.80K | N/A | N/A | N/A | |||
| INVESTING CASH FLOW | -843.80K | -133.50K | -251.40K | -207.60K | -46.60K | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -2.70M | 177.80K | -390.50K | -334.80K | 35.70K | |||
| Stock Issued/Repurchased | N/A | 6.50K | N/A | N/A | N/A | |||
| Other Financing Activity | -180.90K | -329.70K | -253.00K | N/A | N/A | |||
| FINANCING CASH FLOW | 31.30M | -145.40K | -643.50K | -334.80K | 35.70K | |||
| CHANGE IN CASH | 28.90M | -189.10K | -46.90K | 3.90K | 366.30K | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | -1.56M | 89.70K | 848.00K | 546.30K | 377.30K | |||
| Capital Expenditure | -843.80K | -126.70K | -251.40K | -207.60K | -46.60K | |||
| FREE CASH FLOW | -2.40M | -37.00K | 596.60K | 338.70K | 330.60K | |||
All data in USD